2800 Johnson Rd, Frazier Park, CA 93225

3 bd · 2 ba · 1,560 sqft · built 1980 · Frazier Park · SINGLE_FAMILY·source listing ↗

$290,000

rent, three ways

OnePercent model (vv1)$2,956/mo

p10–p90 confidence band

HUD Fair Market Rent · 93225 · 3BR$2,690/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Kern

Flood risk indexVery High FEMA NRI

Median household income$67,179

Median area rent$1,648/mo

Median home value$354,200

the verdict

1.02%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$290,000

1.02% · rent $2,956

Intrinsic value · income approach

$423,110

31% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.